[ASIAPLY] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIAPLY] ASIA POLY HOLDINGS BHD
Announcement Date
25-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 35.9%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
ASIAPLY's Result
ASIAPLY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,652 78,672 77,705 77,120 74,962 83,208 79,785 -5.18%
PBT 410 308 1,666 1,220 904 1,788 860 -38.94%
Tax -176 -140 -306 -233 -178 -356 -166 3.97%
NP 234 168 1,360 986 726 1,432 694 -51.52%
-
NP to SH 234 168 1,360 986 726 1,432 694 -51.52%
-
Tax Rate 42.93% 45.45% 18.37% 19.10% 19.69% 19.91% 19.30% -
Total Cost 73,418 78,504 76,345 76,133 74,236 81,776 79,091 -4.83%
-
Net Worth 22,500 21,839 22,812 22,023 22,134 21,829 21,083 4.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 450 - 438 587 442 - 219 61.55%
Div Payout % 192.31% - 32.26% 59.52% 60.98% - 31.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 22,500 21,839 22,812 22,023 22,134 21,829 21,083 4.42%
NOSH 90,000 83,999 87,741 88,095 88,536 87,317 87,848 1.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.32% 0.21% 1.75% 1.28% 0.97% 1.72% 0.87% -
ROE 1.04% 0.77% 5.96% 4.48% 3.28% 6.56% 3.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.84 93.66 88.56 87.54 84.67 95.29 90.82 -6.69%
EPS 0.26 0.20 1.55 1.12 0.82 1.64 0.79 -52.29%
DPS 0.50 0.00 0.50 0.67 0.50 0.00 0.25 58.67%
NAPS 0.25 0.26 0.26 0.25 0.25 0.25 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 87,674
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.67 8.19 8.09 8.03 7.80 8.66 8.30 -5.12%
EPS 0.02 0.02 0.14 0.10 0.08 0.15 0.07 -56.58%
DPS 0.05 0.00 0.05 0.06 0.05 0.00 0.02 84.09%
NAPS 0.0234 0.0227 0.0237 0.0229 0.023 0.0227 0.0219 4.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.14 0.12 0.11 0.15 0.21 0.22 -
P/RPS 0.23 0.15 0.14 0.13 0.18 0.22 0.24 -2.79%
P/EPS 71.15 70.00 7.74 9.82 18.29 12.80 27.85 86.77%
EY 1.41 1.43 12.92 10.18 5.47 7.81 3.59 -46.33%
DY 2.70 0.00 4.17 6.06 3.33 0.00 1.14 77.58%
P/NAPS 0.74 0.54 0.46 0.44 0.60 0.84 0.92 -13.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 25/01/13 28/11/12 29/08/12 23/05/12 -
Price 0.185 0.18 0.125 0.13 0.12 0.17 0.17 -
P/RPS 0.23 0.19 0.14 0.15 0.14 0.18 0.19 13.57%
P/EPS 71.15 90.00 8.06 11.61 14.63 10.37 21.52 121.77%
EY 1.41 1.11 12.40 8.62 6.83 9.65 4.65 -54.83%
DY 2.70 0.00 4.00 5.13 4.17 0.00 1.47 49.92%
P/NAPS 0.74 0.69 0.48 0.52 0.48 0.68 0.71 2.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment